MEC
Mayville Engineering Company, Inc.
$33.93
-0.56 (-1.62%)
At close · Jul 15
Market Cap
$678.56M
Shares
20,494,006
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$546.49M
-6%
FY2025
Net Income
-$8.11M
-131.2%
FY2025
Gross Margin
9.88%
-2.3pp
FY2025
Operating Margin
-0.7%
-8.4pp
FY2025
Diluted EPS
-$0.40
-132.3%
FY2025
Operating Cash Flow
$38.56M
-57.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| $555.69M | $546.49M | $581.6M | $588.43M | $539.39M | $454.83M | $357.61M | $519.7M | $354.53M | $313.33M | |
| $506.04M | $492.48M | $510.51M | $518.72M | $478.32M | $403.45M | $326.11M | $460.99M | $303.95M | $278.59M | |
| $49.65M | $54.01M | $71.1M | $69.7M | $61.07M | $51.38M | $31.5M | $58.72M | $50.58M | $34.74M | |
| — | 9.88% | 12.22% | 11.85% | 11.32% | 11.3% | 8.81% | 11.3% | 14.27% | 11.09% | |
| $11.11M | $9.72M | $6.93M | $7.74M | $6.95M | $10.71M | $10.71M | $10.71M | $4.1M | $3.76M | |
| — | $864K | $492K | $855K | — | — | $2.52M | — | — | — | |
| -$13.11M | -$3.84M | $44.55M | $20.19M | $25.77M | -$7.39M | -$6.5M | -$1.96M | $22.17M | $9.43M | |
| — | -0.7% | 7.66% | 3.43% | 4.78% | -1.63% | -1.82% | -0.38% | 6.25% | 3.01% | |
| $12.31M | $10.22M | $10.99M | $11.09M | $3.38M | $2M | $2.67M | $6.73M | $3.88M | $4.18M | |
| -$25.55M | -$14.06M | $33.56M | $8.88M | $22.39M | -$9.39M | -$9.17M | -$8.84M | $17.48M | $5.25M | |
| -$9.25M | -$5.95M | $7.6M | $1.04M | $3.67M | -$1.94M | -$2.07M | -$4.09M | -$459K | $0 | |
| -$16.31M | -$8.11M | $25.97M | $7.84M | $18.73M | -$7.45M | -$7.09M | -$4.75M | $17.94M | $5.25M | |
| — | -1.48% | 4.46% | 1.33% | 3.47% | -1.64% | -1.98% | -0.91% | 5.06% | 1.67% | |
| USD/shares | — | -$0.40 | $1.26 | $0.38 | $0.92 | -$0.37 | -$0.36 | -$0.27 | — | — |
| USD/shares | — | -$0.40 | $1.24 | $0.38 | $0.91 | -$0.36 | -$0.36 | -$0.27 | — | — |
| shares | — | 20.47M | 20.61M | 20.42M | 20.4M | 20.4M | 19.9M | 17.45M | 13.89M | 14.34M |
| shares | — | 20.47M | 20.97M | 20.7M | 20.68M | 20.83M | 19.9M | 17.45M | 13.89M | 14.34M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2025: $41.91M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Metal Fabrication median 5.51×
EV/EBIT
—
P/E (TTM)
—
Metal Fabrication median 24.54×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Fabrication | $281,868,000 | $307,548,000 | $342,689,000 | $324,254,000 | $295,988,000 | $227,476,000 | $334,340,000 |
| Performance Structures | $168,123,000 | $172,923,000 | $136,819,000 | $109,888,000 | $73,207,000 | $60,597,000 | $71,881,000 |
| Tubes | $71,176,000 | $70,004,000 | $76,322,000 | $73,868,000 | $58,749,000 | $49,868,000 | $71,108,000 |
| Tank | $33,244,000 | $44,171,000 | $43,947,000 | $38,246,000 | $25,816,000 | $19,431,000 | $40,033,000 |
| Outdoor Sports | $7,418,000 | $7,904,000 | $9,017,000 | $9,498,000 | $10,039,000 | $7,225,000 | $7,181,000 |